[CHINWEL] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 45.17%
YoY- 202.04%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 225,876 265,427 242,273 179,890 234,250 234,048 177,847 4.06%
PBT 13,578 50,509 25,117 12,217 -8,164 7,750 12,821 0.95%
Tax -2,517 -5,112 -3,565 -3,409 -2,980 -5,460 -4,341 -8.67%
NP 11,061 45,397 21,552 8,808 -11,144 2,290 8,480 4.52%
-
NP to SH 9,496 33,332 16,771 9,326 -9,140 5,859 9,530 -0.05%
-
Tax Rate 18.54% 10.12% 14.19% 27.90% - 70.45% 33.86% -
Total Cost 214,815 220,030 220,721 171,082 245,394 231,758 169,367 4.03%
-
Net Worth 343,820 327,051 286,334 275,416 256,465 256,160 255,948 5.03%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,728 2,725 - 1,636 - - - -
Div Payout % 28.74% 8.18% - 17.54% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 343,820 327,051 286,334 275,416 256,465 256,160 255,948 5.03%
NOSH 272,873 272,542 272,699 272,690 272,835 272,511 272,285 0.03%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 4.90% 17.10% 8.90% 4.90% -4.76% 0.98% 4.77% -
ROE 2.76% 10.19% 5.86% 3.39% -3.56% 2.29% 3.72% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 82.78 97.39 88.84 65.97 85.86 85.89 65.32 4.02%
EPS 3.48 12.23 6.15 3.42 -3.35 2.15 3.50 -0.09%
DPS 1.00 1.00 0.00 0.60 0.00 0.00 0.00 -
NAPS 1.26 1.20 1.05 1.01 0.94 0.94 0.94 4.99%
Adjusted Per Share Value based on latest NOSH - 273,773
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 78.75 92.54 84.47 62.72 81.67 81.60 62.00 4.06%
EPS 3.31 11.62 5.85 3.25 -3.19 2.04 3.32 -0.05%
DPS 0.95 0.95 0.00 0.57 0.00 0.00 0.00 -
NAPS 1.1987 1.1402 0.9983 0.9602 0.8941 0.8931 0.8923 5.03%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.23 1.44 1.19 1.01 0.68 1.11 1.29 -
P/RPS 1.49 1.48 1.34 1.53 0.79 1.29 1.98 -4.62%
P/EPS 35.34 11.77 19.35 29.53 -20.30 51.63 36.86 -0.69%
EY 2.83 8.49 5.17 3.39 -4.93 1.94 2.71 0.72%
DY 0.81 0.69 0.00 0.59 0.00 0.00 0.00 -
P/NAPS 0.98 1.20 1.13 1.00 0.72 1.18 1.37 -5.42%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 24/02/12 25/02/11 23/02/10 23/02/09 22/02/08 22/02/07 -
Price 1.15 1.40 1.38 1.12 0.85 1.01 1.69 -
P/RPS 1.39 1.44 1.55 1.70 0.99 1.18 2.59 -9.84%
P/EPS 33.05 11.45 22.44 32.75 -25.37 46.98 48.29 -6.11%
EY 3.03 8.74 4.46 3.05 -3.94 2.13 2.07 6.55%
DY 0.87 0.71 0.00 0.54 0.00 0.00 0.00 -
P/NAPS 0.91 1.17 1.31 1.11 0.90 1.07 1.80 -10.73%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment